Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 23.0x - 25.4x | 24.2x |
| Selected Fwd P/E Multiple | 12.4x - 13.7x | 13.0x |
| Fair Value | ﷼12.52 - ﷼13.84 | ﷼13.18 |
| Upside | -20.3% - -12.0% | -16.1% |
| Benchmarks | - | Full Ticker |
| Arriyadh Development Co. | 415,000.0% | SASE:4150 |
| Makkah Construction and Development Company | 410,000.0% | SASE:4100 |
| Enma Al Rawabi Company | 952,100.0% | SASE:9521 |
| View United Real Estate Development Co. | 959,100.0% | SASE:9591 |
| Adeer Real Estate Company | 963,400.0% | SASE:9634 |
| Retal Urban Development Company | 432,200.0% | SASE:4322 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4150 | 4100 | 9521 | 9591 | 9634 | 4322 | |||
| SASE:4150 | SASE:4100 | SASE:9521 | SASE:9591 | SASE:9634 | SASE:4322 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.7% | 11.7% | 21.7% | NM- | NM- | 34.8% | ||
| 3Y CAGR | -2.4% | NM- | 45.5% | 22.0% | 42.4% | 14.0% | ||
| Latest Twelve Months | -13.5% | 16.9% | 60.5% | 16.4% | 26.6% | 21.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 99.6% | 5.0% | 57.9% | 22.5% | 49.3% | 17.2% | ||
| Prior Fiscal Year | 80.1% | 45.7% | 68.3% | 21.8% | 46.4% | 14.8% | ||
| Latest Fiscal Year | 92.1% | 49.2% | 48.6% | 22.9% | 52.6% | 12.9% | ||
| Latest Twelve Months | 85.7% | 50.5% | 48.6% | 22.9% | 52.6% | 12.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 38.4x | 30.5x | 12.2x | 10.9x | 6.7x | 21.3x | ||
| Price / LTM Sales | 23.5x | 20.0x | 6.8x | 2.1x | 3.7x | 3.6x | ||
| LTM P/E Ratio | 27.4x | 39.5x | 13.9x | 9.3x | 7.1x | 28.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.1x | 13.9x | 39.5x | |||||
| Historical LTM P/E Ratio | 19.2x | 20.4x | 35.0x | |||||
| Selected P/E Multiple | 23.0x | 24.2x | 25.4x | |||||
| (x) LTM Net Income | 272 | 272 | 272 | |||||
| (=) Equity Value | 6,243 | 6,572 | 6,901 | |||||
| (/) Shares Outstanding | 499.2 | 499.2 | 499.2 | |||||
| Implied Value Range | 12.51 | 13.16 | 13.82 | |||||
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.51 | 13.16 | 13.82 | 15.72 | ||||
| Upside / (Downside) | -20.4% | -16.3% | -12.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4150 | 4100 | 9521 | 9591 | 9634 | 4322 | |
| Value of Common Equity | 7,486 | 17,420 | 940 | 198 | 455 | 7,848 | |
| (/) Shares Outstanding | 233.9 | 200.0 | 40.0 | 33.0 | 5.0 | 499.2 | |
| Implied Stock Price | 32.00 | 87.10 | 23.50 | 6.00 | 91.00 | 15.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 32.00 | 87.10 | 23.50 | 6.00 | 91.00 | 15.72 | |
| Trading Currency | SAR | SAR | SAR | SAR | SAR | SAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |